[VITROX] YoY TTM Result on 30-Sep-2019 [#3]

Stock

[VITROX] VITROX CORPORATION BHD

Announcement Date

24-Oct-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Sep-2019 [#3]

Profit Trend

QoQ- -13.43%

YoY- -5.61%

Quarter Report

VITROX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
TTM Result
Revenue	746,009	654,163	405,681	355,078	379,995	295,303	218,375	22.71%
YoY %	14.04%	61.25%	14.25%	-6.56%	28.68%	35.23%	-	-
Horiz. %	341.62%	299.56%	185.77%	162.60%	174.01%	135.23%	100.00%	-
PBT	205,433	159,844	94,347	95,536	103,166	83,931	55,175	24.48%
YoY %	28.52%	69.42%	-1.24%	-7.40%	22.92%	52.12%	-	-
Horiz. %	372.33%	289.70%	171.00%	173.15%	186.98%	152.12%	100.00%	-
Tax	-7,866	-4,522	-2,854	-4,231	-6,430	-2,548	34	-
YoY %	-73.95%	-58.44%	32.55%	34.20%	-152.35%	-7,594.12%	-	-
Horiz. %	-23,135.29%	-13,300.00%	-8,394.12%	-12,444.12%	-18,911.76%	-7,494.12%	100.00%	-
NP	197,567	155,322	91,493	91,305	96,736	81,383	55,209	23.66%
YoY %	27.20%	69.76%	0.21%	-5.61%	18.87%	47.41%	-	-
Horiz. %	357.85%	281.33%	165.72%	165.38%	175.22%	147.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	198,335	155,467	91,493	91,305	96,736	81,383	55,209	23.74%
YoY %	27.57%	69.92%	0.21%	-5.61%	18.87%	47.41%	-	-
Horiz. %	359.24%	281.60%	165.72%	165.38%	175.22%	147.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.83%	2.83%	3.03%	4.43%	6.23%	3.04%	-0.06%	-
YoY %	35.34%	-6.60%	-31.60%	-28.89%	104.93%	5,166.67%	-	-
Horiz. %	-6,383.33%	-4,716.67%	-5,050.00%	-7,383.33%	-10,383.33%	-5,066.67%	100.00%	-
Total Cost	548,442	498,841	314,188	263,773	283,259	213,920	163,166	22.37%
YoY %	9.94%	58.77%	19.11%	-6.88%	32.41%	31.11%	-	-
Horiz. %	336.13%	305.73%	192.56%	161.66%	173.60%	131.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	835,140	676,349	544,452	457,217	392,796	316,188	234,115	23.59%
YoY %	23.48%	24.23%	19.08%	16.40%	24.23%	35.06%	-	-
Horiz. %	356.72%	288.90%	232.56%	195.30%	167.78%	135.06%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	43,260	26,900	33,442	27,054	21,153	15,244	11,676	24.38%
YoY %	60.82%	-19.56%	23.61%	27.90%	38.76%	30.56%	-	-
Horiz. %	370.50%	230.39%	286.42%	231.71%	181.17%	130.56%	100.00%	-
Div Payout %	21.81%	17.30%	36.55%	29.63%	21.87%	18.73%	21.15%	-
YoY %	26.07%	-52.67%	23.35%	35.48%	16.76%	-11.44%	-	-
Horiz. %	103.12%	81.80%	172.81%	140.09%	103.40%	88.56%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	835,140	676,349	544,452	457,217	392,796	316,188	234,115	23.59%
YoY %	23.48%	24.23%	19.08%	16.40%	24.23%	35.06%	-	-
Horiz. %	356.72%	288.90%	232.56%	195.30%	167.78%	135.06%	100.00%	-
NOSH	944,645	472,210	471,948	470,954	470,422	470,092	234,115	26.16%
YoY %	100.05%	0.06%	0.21%	0.11%	0.07%	100.80%	-	-
Horiz. %	403.50%	201.70%	201.59%	201.16%	200.94%	200.80%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	26.48%	23.74%	22.55%	25.71%	25.46%	27.56%	25.28%	-
YoY %	11.54%	5.28%	-12.29%	0.98%	-7.62%	9.02%	-	-
Horiz. %	104.75%	93.91%	89.20%	101.70%	100.71%	109.02%	100.00%	-
ROE	23.75%	22.99%	16.80%	19.97%	24.63%	25.74%	23.58%	-
YoY %	3.31%	36.85%	-15.87%	-18.92%	-4.31%	9.16%	-	-
Horiz. %	100.72%	97.50%	71.25%	84.69%	104.45%	109.16%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	78.97	138.54	86.04	75.42	80.80	62.85	93.28	-2.73%
YoY %	-43.00%	61.02%	14.08%	-6.66%	28.56%	-32.62%	-	-
Horiz. %	84.66%	148.52%	92.24%	80.85%	86.62%	67.38%	100.00%	-
EPS	21.00	32.93	19.40	19.39	20.57	17.32	23.58	-1.91%
YoY %	-36.23%	69.74%	0.05%	-5.74%	18.76%	-26.55%	-	-
Horiz. %	89.06%	139.65%	82.27%	82.23%	87.23%	73.45%	100.00%	-
DPS	4.58	5.70	7.10	5.75	4.50	3.24	5.00	-1.45%
YoY %	-19.65%	-19.72%	23.48%	27.78%	38.89%	-35.20%	-	-
Horiz. %	91.60%	114.00%	142.00%	115.00%	90.00%	64.80%	100.00%	-
NAPS	0.8841	1.4324	1.1547	0.9711	0.8352	0.6729	1.00	-2.03%
YoY %	-38.28%	24.05%	18.91%	16.27%	24.12%	-32.71%	-	-
Horiz. %	88.41%	143.24%	115.47%	97.11%	83.52%	67.29%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 470,954
RPS	39.43	34.58	21.44	18.77	20.09	15.61	11.54	22.71%
YoY %	14.03%	61.29%	14.22%	-6.57%	28.70%	35.27%	-	-
Horiz. %	341.68%	299.65%	185.79%	162.65%	174.09%	135.27%	100.00%	-
EPS	10.48	8.22	4.84	4.83	5.11	4.30	2.92	23.72%
YoY %	27.49%	69.83%	0.21%	-5.48%	18.84%	47.26%	-	-
Horiz. %	358.90%	281.51%	165.75%	165.41%	175.00%	147.26%	100.00%	-
DPS	2.29	1.42	1.77	1.43	1.12	0.81	0.62	24.31%
YoY %	61.27%	-19.77%	23.78%	27.68%	38.27%	30.65%	-	-
Horiz. %	369.35%	229.03%	285.48%	230.65%	180.65%	130.65%	100.00%	-
NAPS	0.4414	0.3575	0.2878	0.2417	0.2076	0.1671	0.1238	23.58%
YoY %	23.47%	24.22%	19.07%	16.43%	24.24%	34.98%	-	-
Horiz. %	356.54%	288.77%	232.47%	195.23%	167.69%	134.98%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	7.23	20.00	12.20	7.52	8.00	4.44	3.76	-
P/RPS	9.15	14.44	14.18	9.97	9.90	7.06	4.03	14.63%
YoY %	-36.63%	1.83%	42.23%	0.71%	40.23%	75.19%	-	-
Horiz. %	227.05%	358.31%	351.86%	247.39%	245.66%	175.19%	100.00%	-
P/EPS	34.43	60.74	62.87	38.78	38.89	25.64	15.94	13.68%
YoY %	-43.32%	-3.39%	62.12%	-0.28%	51.68%	60.85%	-	-
Horiz. %	216.00%	381.05%	394.42%	243.29%	243.98%	160.85%	100.00%	-
EY	2.90	1.65	1.59	2.58	2.57	3.90	6.27	-12.05%
YoY %	75.76%	3.77%	-38.37%	0.39%	-34.10%	-37.80%	-	-
Horiz. %	46.25%	26.32%	25.36%	41.15%	40.99%	62.20%	100.00%	-
DY	0.63	0.28	0.58	0.76	0.56	0.73	1.33	-11.70%
YoY %	125.00%	-51.72%	-23.68%	35.71%	-23.29%	-45.11%	-	-
Horiz. %	47.37%	21.05%	43.61%	57.14%	42.11%	54.89%	100.00%	-
P/NAPS	8.18	13.96	10.57	7.74	9.58	6.60	3.76	13.82%
YoY %	-41.40%	32.07%	36.56%	-19.21%	45.15%	75.53%	-	-
Horiz. %	217.55%	371.28%	281.12%	205.85%	254.79%	175.53%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	27/10/22	21/10/21	22/10/20	24/10/19	25/10/18	16/11/17	17/11/16	-
Price	7.26	20.22	13.94	8.07	7.48	5.57	3.57	-
P/RPS	9.19	14.59	16.20	10.70	9.26	8.86	3.83	15.69%
YoY %	-37.01%	-9.94%	51.40%	15.55%	4.51%	131.33%	-	-
Horiz. %	239.95%	380.94%	422.98%	279.37%	241.78%	231.33%	100.00%	-
P/EPS	34.58	61.41	71.84	41.61	36.37	32.16	15.14	14.75%
YoY %	-43.69%	-14.52%	72.65%	14.41%	13.09%	112.42%	-	-
Horiz. %	228.40%	405.61%	474.50%	274.83%	240.22%	212.42%	100.00%	-
EY	2.89	1.63	1.39	2.40	2.75	3.11	6.61	-12.87%
YoY %	77.30%	17.27%	-42.08%	-12.73%	-11.58%	-52.95%	-	-
Horiz. %	43.72%	24.66%	21.03%	36.31%	41.60%	47.05%	100.00%	-
DY	0.63	0.28	0.51	0.71	0.60	0.58	1.40	-12.45%
YoY %	125.00%	-45.10%	-28.17%	18.33%	3.45%	-58.57%	-	-
Horiz. %	45.00%	20.00%	36.43%	50.71%	42.86%	41.43%	100.00%	-
P/NAPS	8.21	14.12	12.07	8.31	8.96	8.28	3.57	14.88%
YoY %	-41.86%	16.98%	45.25%	-7.25%	8.21%	131.93%	-	-
Horiz. %	229.97%	395.52%	338.10%	232.77%	250.98%	231.93%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos